[CCM] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 98.48%
YoY- -106.32%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 296,374 296,854 611,480 606,124 630,359 627,005 627,802 -39.23%
PBT 2,125 4,624 39,494 48,984 54,585 50,629 41,320 -86.04%
Tax -85,963 -433 13,804 -44,704 -126,986 -26,913 -20,172 161.69%
NP -83,838 4,190 53,298 4,280 -72,401 23,716 21,148 -
-
NP to SH -63,629 4,076 47,418 -1,000 -65,762 14,546 8,534 -
-
Tax Rate 4,045.32% 9.36% -34.95% 91.26% 232.64% 53.16% 48.82% -
Total Cost 380,212 292,664 558,182 601,844 702,760 603,289 606,654 -26.66%
-
Net Worth 745,936 666,152 681,293 620,833 677,298 742,613 458,817 38.06%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 22,881 30,417 22,709 - - 15,280 22,940 -0.17%
Div Payout % 0.00% 746.27% 47.89% - - 105.04% 268.82% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 745,936 666,152 681,293 620,833 677,298 742,613 458,817 38.06%
NOSH 457,630 456,268 454,195 416,666 457,633 458,403 458,817 -0.17%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -28.29% 1.41% 8.72% 0.71% -11.49% 3.78% 3.37% -
ROE -8.53% 0.61% 6.96% -0.16% -9.71% 1.96% 1.86% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 64.76 65.06 134.63 145.47 137.74 136.78 136.83 -39.13%
EPS -13.99 0.89 10.44 -0.24 -14.37 3.20 1.86 -
DPS 5.00 6.67 5.00 0.00 0.00 3.33 5.00 0.00%
NAPS 1.63 1.46 1.50 1.49 1.48 1.62 1.00 38.29%
Adjusted Per Share Value based on latest NOSH - 416,666
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 176.73 177.02 364.64 361.44 375.89 373.89 374.37 -39.23%
EPS -37.94 2.43 28.28 -0.60 -39.22 8.67 5.09 -
DPS 13.64 18.14 13.54 0.00 0.00 9.11 13.68 -0.19%
NAPS 4.4481 3.9724 4.0627 3.7021 4.0388 4.4283 2.736 38.05%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.88 0.925 0.90 0.975 1.03 0.915 0.99 -
P/RPS 1.36 1.42 0.67 0.67 0.75 0.67 0.72 52.51%
P/EPS -6.33 103.54 8.62 -406.25 -7.17 28.83 53.23 -
EY -15.80 0.97 11.60 -0.25 -13.95 3.47 1.88 -
DY 5.68 7.21 5.56 0.00 0.00 3.64 5.05 8.11%
P/NAPS 0.54 0.63 0.60 0.65 0.70 0.56 0.99 -33.11%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 25/11/16 26/08/16 23/05/16 26/02/16 25/11/15 27/08/15 -
Price 1.19 0.905 0.835 0.90 0.97 1.00 0.905 -
P/RPS 1.84 1.39 0.62 0.62 0.70 0.73 0.66 97.46%
P/EPS -8.56 101.31 8.00 -375.00 -6.75 31.51 48.66 -
EY -11.68 0.99 12.50 -0.27 -14.81 3.17 2.06 -
DY 4.20 7.37 5.99 0.00 0.00 3.33 5.52 -16.58%
P/NAPS 0.73 0.62 0.56 0.60 0.66 0.62 0.91 -13.60%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment